首期 (港幣)
$14,720,000
每月還款 (港幣)
$95,208
總貸款額 (港幣)
$22,080,000
+
總利息 (港幣)
$6,482,351
=
總還款額 (港幣)
$28,562,351
| 還款計劃 | |||||
| 年期 | 分期 | 還款 (港幣 $) | 利息 (港幣 $) | 本金 (港幣 $) | 債務總額 (港幣 $) |
| 1 | 1 | $95,208 | $39,560 | $55,648 | $22,024,352 |
| 1 | 2 | $95,208 | $39,460 | $55,748 | $21,968,605 |
| 1 | 3 | $95,208 | $39,360 | $55,847 | $21,912,757 |
| 1 | 4 | $95,208 | $39,260 | $55,947 | $21,856,810 |
| 1 | 5 | $95,208 | $39,160 | $56,048 | $21,800,762 |
| 1 | 6 | $95,208 | $39,060 | $56,148 | $21,744,614 |
| 1 | 7 | $95,208 | $38,959 | $56,249 | $21,688,365 |
| 1 | 8 | $95,208 | $38,858 | $56,350 | $21,632,016 |
| 1 | 9 | $95,208 | $38,757 | $56,450 | $21,575,565 |
| 1 | 10 | $95,208 | $38,656 | $56,552 | $21,519,014 |
| 1 | 11 | $95,208 | $38,555 | $56,653 | $21,462,361 |
| 1 | 12 | $95,208 | $38,453 | $56,754 | $21,405,606 |
| 2 | 13 | $95,208 | $38,352 | $56,856 | $21,348,750 |
| 2 | 14 | $95,208 | $38,250 | $56,958 | $21,291,792 |
| 2 | 15 | $95,208 | $38,148 | $57,060 | $21,234,732 |
| 2 | 16 | $95,208 | $38,046 | $57,162 | $21,177,570 |
| 2 | 17 | $95,208 | $37,943 | $57,265 | $21,120,305 |
| 2 | 18 | $95,208 | $37,841 | $57,367 | $21,062,938 |
| 2 | 19 | $95,208 | $37,738 | $57,470 | $21,005,468 |
| 2 | 20 | $95,208 | $37,635 | $57,573 | $20,947,895 |
| 2 | 21 | $95,208 | $37,532 | $57,676 | $20,890,218 |
| 2 | 22 | $95,208 | $37,428 | $57,780 | $20,832,439 |
| 2 | 23 | $95,208 | $37,325 | $57,883 | $20,774,556 |
| 2 | 24 | $95,208 | $37,221 | $57,987 | $20,716,569 |
| 3 | 25 | $95,208 | $37,117 | $58,091 | $20,658,478 |
| 3 | 26 | $95,208 | $37,013 | $58,195 | $20,600,284 |
| 3 | 27 | $95,208 | $36,909 | $58,299 | $20,541,985 |
| 3 | 28 | $95,208 | $36,804 | $58,403 | $20,483,581 |
| 3 | 29 | $95,208 | $36,700 | $58,508 | $20,425,073 |
| 3 | 30 | $95,208 | $36,595 | $58,613 | $20,366,460 |
| 3 | 31 | $95,208 | $36,490 | $58,718 | $20,307,742 |
| 3 | 32 | $95,208 | $36,385 | $58,823 | $20,248,919 |
| 3 | 33 | $95,208 | $36,279 | $58,929 | $20,189,991 |
| 3 | 34 | $95,208 | $36,174 | $59,034 | $20,130,957 |
| 3 | 35 | $95,208 | $36,068 | $59,140 | $20,071,817 |
| 3 | 36 | $95,208 | $35,962 | $59,246 | $20,012,571 |
| 4 | 37 | $95,208 | $35,856 | $59,352 | $19,953,219 |
| 4 | 38 | $95,208 | $35,750 | $59,458 | $19,893,761 |
| 4 | 39 | $95,208 | $35,643 | $59,565 | $19,834,196 |
| 4 | 40 | $95,208 | $35,536 | $59,672 | $19,774,524 |
| 4 | 41 | $95,208 | $35,429 | $59,778 | $19,714,746 |
| 4 | 42 | $95,208 | $35,322 | $59,886 | $19,654,860 |
| 4 | 43 | $95,208 | $35,215 | $59,993 | $19,594,867 |
| 4 | 44 | $95,208 | $35,107 | $60,100 | $19,534,767 |
| 4 | 45 | $95,208 | $35,000 | $60,208 | $19,474,559 |
| 4 | 46 | $95,208 | $34,892 | $60,316 | $19,414,243 |
| 4 | 47 | $95,208 | $34,784 | $60,424 | $19,353,819 |
| 4 | 48 | $95,208 | $34,676 | $60,532 | $19,293,287 |
| 5 | 49 | $95,208 | $34,567 | $60,641 | $19,232,646 |
| 5 | 50 | $95,208 | $34,458 | $60,749 | $19,171,897 |
| 5 | 51 | $95,208 | $34,350 | $60,858 | $19,111,038 |
| 5 | 52 | $95,208 | $34,241 | $60,967 | $19,050,071 |
| 5 | 53 | $95,208 | $34,131 | $61,076 | $18,988,995 |
| 5 | 54 | $95,208 | $34,022 | $61,186 | $18,927,809 |
| 5 | 55 | $95,208 | $33,912 | $61,296 | $18,866,513 |
| 5 | 56 | $95,208 | $33,803 | $61,405 | $18,805,108 |
| 5 | 57 | $95,208 | $33,692 | $61,515 | $18,743,593 |
| 5 | 58 | $95,208 | $33,582 | $61,626 | $18,681,967 |
| 5 | 59 | $95,208 | $33,472 | $61,736 | $18,620,231 |
| 5 | 60 | $95,208 | $33,361 | $61,847 | $18,558,385 |
| 6 | 61 | $95,208 | $33,250 | $61,957 | $18,496,427 |
| 6 | 62 | $95,208 | $33,139 | $62,068 | $18,434,359 |
| 6 | 63 | $95,208 | $33,028 | $62,180 | $18,372,179 |
| 6 | 64 | $95,208 | $32,917 | $62,291 | $18,309,888 |
| 6 | 65 | $95,208 | $32,805 | $62,403 | $18,247,486 |
| 6 | 66 | $95,208 | $32,693 | $62,514 | $18,184,971 |
| 6 | 67 | $95,208 | $32,581 | $62,626 | $18,122,345 |
| 6 | 68 | $95,208 | $32,469 | $62,739 | $18,059,606 |
| 6 | 69 | $95,208 | $32,357 | $62,851 | $17,996,755 |
| 6 | 70 | $95,208 | $32,244 | $62,964 | $17,933,791 |
| 6 | 71 | $95,208 | $32,131 | $63,076 | $17,870,715 |
| 6 | 72 | $95,208 | $32,018 | $63,189 | $17,807,525 |
| 7 | 73 | $95,208 | $31,905 | $63,303 | $17,744,223 |
| 7 | 74 | $95,208 | $31,792 | $63,416 | $17,680,807 |
| 7 | 75 | $95,208 | $31,678 | $63,530 | $17,617,277 |
| 7 | 76 | $95,208 | $31,564 | $63,644 | $17,553,633 |
| 7 | 77 | $95,208 | $31,450 | $63,758 | $17,489,876 |
| 7 | 78 | $95,208 | $31,336 | $63,872 | $17,426,004 |
| 7 | 79 | $95,208 | $31,222 | $63,986 | $17,362,018 |
| 7 | 80 | $95,208 | $31,107 | $64,101 | $17,297,917 |
| 7 | 81 | $95,208 | $30,992 | $64,216 | $17,233,701 |
| 7 | 82 | $95,208 | $30,877 | $64,331 | $17,169,370 |
| 7 | 83 | $95,208 | $30,762 | $64,446 | $17,104,924 |
| 7 | 84 | $95,208 | $30,646 | $64,562 | $17,040,363 |
| 8 | 85 | $95,208 | $30,531 | $64,677 | $16,975,686 |
| 8 | 86 | $95,208 | $30,415 | $64,793 | $16,910,893 |
| 8 | 87 | $95,208 | $30,299 | $64,909 | $16,845,983 |
| 8 | 88 | $95,208 | $30,182 | $65,025 | $16,780,958 |
| 8 | 89 | $95,208 | $30,066 | $65,142 | $16,715,816 |
| 8 | 90 | $95,208 | $29,949 | $65,259 | $16,650,557 |
| 8 | 91 | $95,208 | $29,832 | $65,376 | $16,585,182 |
| 8 | 92 | $95,208 | $29,715 | $65,493 | $16,519,689 |
| 8 | 93 | $95,208 | $29,598 | $65,610 | $16,454,079 |
| 8 | 94 | $95,208 | $29,480 | $65,728 | $16,388,351 |
| 8 | 95 | $95,208 | $29,362 | $65,845 | $16,322,506 |
| 8 | 96 | $95,208 | $29,244 | $65,963 | $16,256,543 |
| 9 | 97 | $95,208 | $29,126 | $66,082 | $16,190,461 |
| 9 | 98 | $95,208 | $29,008 | $66,200 | $16,124,261 |
| 9 | 99 | $95,208 | $28,889 | $66,319 | $16,057,943 |
| 9 | 100 | $95,208 | $28,770 | $66,437 | $15,991,505 |
| 9 | 101 | $95,208 | $28,651 | $66,556 | $15,924,949 |
| 9 | 102 | $95,208 | $28,532 | $66,676 | $15,858,273 |
| 9 | 103 | $95,208 | $28,413 | $66,795 | $15,791,478 |
| 9 | 104 | $95,208 | $28,293 | $66,915 | $15,724,563 |
| 9 | 105 | $95,208 | $28,173 | $67,035 | $15,657,529 |
| 9 | 106 | $95,208 | $28,053 | $67,155 | $15,590,374 |
| 9 | 107 | $95,208 | $27,933 | $67,275 | $15,523,099 |
| 9 | 108 | $95,208 | $27,812 | $67,396 | $15,455,703 |
| 10 | 109 | $95,208 | $27,691 | $67,516 | $15,388,187 |
| 10 | 110 | $95,208 | $27,571 | $67,637 | $15,320,550 |
| 10 | 111 | $95,208 | $27,449 | $67,759 | $15,252,791 |
| 10 | 112 | $95,208 | $27,328 | $67,880 | $15,184,911 |
| 10 | 113 | $95,208 | $27,206 | $68,002 | $15,116,910 |
| 10 | 114 | $95,208 | $27,084 | $68,123 | $15,048,786 |
| 10 | 115 | $95,208 | $26,962 | $68,245 | $14,980,541 |
| 10 | 116 | $95,208 | $26,840 | $68,368 | $14,912,173 |
| 10 | 117 | $95,208 | $26,718 | $68,490 | $14,843,683 |
| 10 | 118 | $95,208 | $26,595 | $68,613 | $14,775,070 |
| 10 | 119 | $95,208 | $26,472 | $68,736 | $14,706,334 |
| 10 | 120 | $95,208 | $26,349 | $68,859 | $14,637,475 |
| 11 | 121 | $95,208 | $26,225 | $68,982 | $14,568,493 |
| 11 | 122 | $95,208 | $26,102 | $69,106 | $14,499,387 |
| 11 | 123 | $95,208 | $25,978 | $69,230 | $14,430,157 |
| 11 | 124 | $95,208 | $25,854 | $69,354 | $14,360,803 |
| 11 | 125 | $95,208 | $25,730 | $69,478 | $14,291,325 |
| 11 | 126 | $95,208 | $25,605 | $69,603 | $14,221,723 |
| 11 | 127 | $95,208 | $25,481 | $69,727 | $14,151,995 |
| 11 | 128 | $95,208 | $25,356 | $69,852 | $14,082,143 |
| 11 | 129 | $95,208 | $25,231 | $69,977 | $14,012,166 |
| 11 | 130 | $95,208 | $25,105 | $70,103 | $13,942,063 |
| 11 | 131 | $95,208 | $24,980 | $70,228 | $13,871,835 |
| 11 | 132 | $95,208 | $24,854 | $70,354 | $13,801,481 |
| 12 | 133 | $95,208 | $24,728 | $70,480 | $13,731,001 |
| 12 | 134 | $95,208 | $24,601 | $70,606 | $13,660,394 |
| 12 | 135 | $95,208 | $24,475 | $70,733 | $13,589,661 |
| 12 | 136 | $95,208 | $24,348 | $70,860 | $13,518,802 |
| 12 | 137 | $95,208 | $24,221 | $70,987 | $13,447,815 |
| 12 | 138 | $95,208 | $24,094 | $71,114 | $13,376,701 |
| 12 | 139 | $95,208 | $23,967 | $71,241 | $13,305,460 |
| 12 | 140 | $95,208 | $23,839 | $71,369 | $13,234,091 |
| 12 | 141 | $95,208 | $23,711 | $71,497 | $13,162,594 |
| 12 | 142 | $95,208 | $23,583 | $71,625 | $13,090,969 |
| 12 | 143 | $95,208 | $23,455 | $71,753 | $13,019,216 |
| 12 | 144 | $95,208 | $23,326 | $71,882 | $12,947,334 |
| 13 | 145 | $95,208 | $23,197 | $72,011 | $12,875,324 |
| 13 | 146 | $95,208 | $23,068 | $72,140 | $12,803,184 |
| 13 | 147 | $95,208 | $22,939 | $72,269 | $12,730,916 |
| 13 | 148 | $95,208 | $22,810 | $72,398 | $12,658,517 |
| 13 | 149 | $95,208 | $22,680 | $72,528 | $12,585,989 |
| 13 | 150 | $95,208 | $22,550 | $72,658 | $12,513,331 |
| 13 | 151 | $95,208 | $22,420 | $72,788 | $12,440,543 |
| 13 | 152 | $95,208 | $22,289 | $72,919 | $12,367,625 |
| 13 | 153 | $95,208 | $22,159 | $73,049 | $12,294,575 |
| 13 | 154 | $95,208 | $22,028 | $73,180 | $12,221,395 |
| 13 | 155 | $95,208 | $21,897 | $73,311 | $12,148,084 |
| 13 | 156 | $95,208 | $21,765 | $73,443 | $12,074,642 |
| 14 | 157 | $95,208 | $21,634 | $73,574 | $12,001,068 |
| 14 | 158 | $95,208 | $21,502 | $73,706 | $11,927,362 |
| 14 | 159 | $95,208 | $21,370 | $73,838 | $11,853,524 |
| 14 | 160 | $95,208 | $21,238 | $73,970 | $11,779,553 |
| 14 | 161 | $95,208 | $21,105 | $74,103 | $11,705,451 |
| 14 | 162 | $95,208 | $20,972 | $74,236 | $11,631,215 |
| 14 | 163 | $95,208 | $20,839 | $74,369 | $11,556,847 |
| 14 | 164 | $95,208 | $20,706 | $74,502 | $11,482,345 |
| 14 | 165 | $95,208 | $20,573 | $74,635 | $11,407,709 |
| 14 | 166 | $95,208 | $20,439 | $74,769 | $11,332,940 |
| 14 | 167 | $95,208 | $20,305 | $74,903 | $11,258,037 |
| 14 | 168 | $95,208 | $20,171 | $75,037 | $11,183,000 |
| 15 | 169 | $95,208 | $20,036 | $75,172 | $11,107,829 |
| 15 | 170 | $95,208 | $19,902 | $75,306 | $11,032,522 |
| 15 | 171 | $95,208 | $19,767 | $75,441 | $10,957,081 |
| 15 | 172 | $95,208 | $19,631 | $75,576 | $10,881,505 |
| 15 | 173 | $95,208 | $19,496 | $75,712 | $10,805,793 |
| 15 | 174 | $95,208 | $19,360 | $75,847 | $10,729,945 |
| 15 | 175 | $95,208 | $19,224 | $75,983 | $10,653,962 |
| 15 | 176 | $95,208 | $19,088 | $76,119 | $10,577,843 |
| 15 | 177 | $95,208 | $18,952 | $76,256 | $10,501,587 |
| 15 | 178 | $95,208 | $18,815 | $76,392 | $10,425,194 |
| 15 | 179 | $95,208 | $18,678 | $76,529 | $10,348,665 |
| 15 | 180 | $95,208 | $18,541 | $76,666 | $10,271,998 |
| 16 | 181 | $95,208 | $18,404 | $76,804 | $10,195,194 |
| 16 | 182 | $95,208 | $18,266 | $76,941 | $10,118,253 |
| 16 | 183 | $95,208 | $18,129 | $77,079 | $10,041,174 |
| 16 | 184 | $95,208 | $17,990 | $77,217 | $9,963,956 |
| 16 | 185 | $95,208 | $17,852 | $77,356 | $9,886,601 |
| 16 | 186 | $95,208 | $17,713 | $77,494 | $9,809,106 |
| 16 | 187 | $95,208 | $17,575 | $77,633 | $9,731,473 |
| 16 | 188 | $95,208 | $17,436 | $77,772 | $9,653,701 |
| 16 | 189 | $95,208 | $17,296 | $77,912 | $9,575,789 |
| 16 | 190 | $95,208 | $17,157 | $78,051 | $9,497,738 |
| 16 | 191 | $95,208 | $17,017 | $78,191 | $9,419,547 |
| 16 | 192 | $95,208 | $16,877 | $78,331 | $9,341,216 |
| 17 | 193 | $95,208 | $16,736 | $78,471 | $9,262,744 |
| 17 | 194 | $95,208 | $16,596 | $78,612 | $9,184,132 |
| 17 | 195 | $95,208 | $16,455 | $78,753 | $9,105,379 |
| 17 | 196 | $95,208 | $16,314 | $78,894 | $9,026,485 |
| 17 | 197 | $95,208 | $16,172 | $79,035 | $8,947,450 |
| 17 | 198 | $95,208 | $16,031 | $79,177 | $8,868,273 |
| 17 | 199 | $95,208 | $15,889 | $79,319 | $8,788,954 |
| 17 | 200 | $95,208 | $15,747 | $79,461 | $8,709,493 |
| 17 | 201 | $95,208 | $15,605 | $79,603 | $8,629,890 |
| 17 | 202 | $95,208 | $15,462 | $79,746 | $8,550,144 |
| 17 | 203 | $95,208 | $15,319 | $79,889 | $8,470,255 |
| 17 | 204 | $95,208 | $15,176 | $80,032 | $8,390,223 |
| 18 | 205 | $95,208 | $15,032 | $80,175 | $8,310,048 |
| 18 | 206 | $95,208 | $14,889 | $80,319 | $8,229,729 |
| 18 | 207 | $95,208 | $14,745 | $80,463 | $8,149,266 |
| 18 | 208 | $95,208 | $14,601 | $80,607 | $8,068,659 |
| 18 | 209 | $95,208 | $14,456 | $80,751 | $7,987,907 |
| 18 | 210 | $95,208 | $14,312 | $80,896 | $7,907,011 |
| 18 | 211 | $95,208 | $14,167 | $81,041 | $7,825,970 |
| 18 | 212 | $95,208 | $14,022 | $81,186 | $7,744,784 |
| 18 | 213 | $95,208 | $13,876 | $81,332 | $7,663,452 |
| 18 | 214 | $95,208 | $13,730 | $81,477 | $7,581,974 |
| 18 | 215 | $95,208 | $13,584 | $81,623 | $7,500,351 |
| 18 | 216 | $95,208 | $13,438 | $81,770 | $7,418,581 |
| 19 | 217 | $95,208 | $13,292 | $81,916 | $7,336,665 |
| 19 | 218 | $95,208 | $13,145 | $82,063 | $7,254,602 |
| 19 | 219 | $95,208 | $12,998 | $82,210 | $7,172,392 |
| 19 | 220 | $95,208 | $12,851 | $82,357 | $7,090,035 |
| 19 | 221 | $95,208 | $12,703 | $82,505 | $7,007,530 |
| 19 | 222 | $95,208 | $12,555 | $82,653 | $6,924,877 |
| 19 | 223 | $95,208 | $12,407 | $82,801 | $6,842,076 |
| 19 | 224 | $95,208 | $12,259 | $82,949 | $6,759,127 |
| 19 | 225 | $95,208 | $12,110 | $83,098 | $6,676,030 |
| 19 | 226 | $95,208 | $11,961 | $83,247 | $6,592,783 |
| 19 | 227 | $95,208 | $11,812 | $83,396 | $6,509,387 |
| 19 | 228 | $95,208 | $11,663 | $83,545 | $6,425,842 |
| 20 | 229 | $95,208 | $11,513 | $83,695 | $6,342,147 |
| 20 | 230 | $95,208 | $11,363 | $83,845 | $6,258,302 |
| 20 | 231 | $95,208 | $11,213 | $83,995 | $6,174,307 |
| 20 | 232 | $95,208 | $11,062 | $84,146 | $6,090,162 |
| 20 | 233 | $95,208 | $10,912 | $84,296 | $6,005,865 |
| 20 | 234 | $95,208 | $10,761 | $84,447 | $5,921,418 |
| 20 | 235 | $95,208 | $10,609 | $84,599 | $5,836,819 |
| 20 | 236 | $95,208 | $10,458 | $84,750 | $5,752,069 |
| 20 | 237 | $95,208 | $10,306 | $84,902 | $5,667,167 |
| 20 | 238 | $95,208 | $10,154 | $85,054 | $5,582,113 |
| 20 | 239 | $95,208 | $10,001 | $85,207 | $5,496,906 |
| 20 | 240 | $95,208 | $9,849 | $85,359 | $5,411,547 |
| 21 | 241 | $95,208 | $9,696 | $85,512 | $5,326,035 |
| 21 | 242 | $95,208 | $9,542 | $85,665 | $5,240,370 |
| 21 | 243 | $95,208 | $9,389 | $85,819 | $5,154,551 |
| 21 | 244 | $95,208 | $9,235 | $85,973 | $5,068,578 |
| 21 | 245 | $95,208 | $9,081 | $86,127 | $4,982,452 |
| 21 | 246 | $95,208 | $8,927 | $86,281 | $4,896,171 |
| 21 | 247 | $95,208 | $8,772 | $86,436 | $4,809,735 |
| 21 | 248 | $95,208 | $8,617 | $86,590 | $4,723,145 |
| 21 | 249 | $95,208 | $8,462 | $86,746 | $4,636,399 |
| 21 | 250 | $95,208 | $8,307 | $86,901 | $4,549,498 |
| 21 | 251 | $95,208 | $8,151 | $87,057 | $4,462,442 |
| 21 | 252 | $95,208 | $7,995 | $87,213 | $4,375,229 |
| 22 | 253 | $95,208 | $7,839 | $87,369 | $4,287,860 |
| 22 | 254 | $95,208 | $7,682 | $87,525 | $4,200,335 |
| 22 | 255 | $95,208 | $7,526 | $87,682 | $4,112,653 |
| 22 | 256 | $95,208 | $7,369 | $87,839 | $4,024,813 |
| 22 | 257 | $95,208 | $7,211 | $87,997 | $3,936,816 |
| 22 | 258 | $95,208 | $7,053 | $88,154 | $3,848,662 |
| 22 | 259 | $95,208 | $6,896 | $88,312 | $3,760,350 |
| 22 | 260 | $95,208 | $6,737 | $88,471 | $3,671,879 |
| 22 | 261 | $95,208 | $6,579 | $88,629 | $3,583,250 |
| 22 | 262 | $95,208 | $6,420 | $88,788 | $3,494,462 |
| 22 | 263 | $95,208 | $6,261 | $88,947 | $3,405,515 |
| 22 | 264 | $95,208 | $6,102 | $89,106 | $3,316,409 |
| 23 | 265 | $95,208 | $5,942 | $89,266 | $3,227,143 |
| 23 | 266 | $95,208 | $5,782 | $89,426 | $3,137,717 |
| 23 | 267 | $95,208 | $5,622 | $89,586 | $3,048,131 |
| 23 | 268 | $95,208 | $5,461 | $89,747 | $2,958,385 |
| 23 | 269 | $95,208 | $5,300 | $89,907 | $2,868,477 |
| 23 | 270 | $95,208 | $5,139 | $90,068 | $2,778,409 |
| 23 | 271 | $95,208 | $4,978 | $90,230 | $2,688,179 |
| 23 | 272 | $95,208 | $4,816 | $90,392 | $2,597,787 |
| 23 | 273 | $95,208 | $4,654 | $90,553 | $2,507,234 |
| 23 | 274 | $95,208 | $4,492 | $90,716 | $2,416,518 |
| 23 | 275 | $95,208 | $4,330 | $90,878 | $2,325,640 |
| 23 | 276 | $95,208 | $4,167 | $91,041 | $2,234,599 |
| 24 | 277 | $95,208 | $4,004 | $91,204 | $2,143,395 |
| 24 | 278 | $95,208 | $3,840 | $91,368 | $2,052,027 |
| 24 | 279 | $95,208 | $3,677 | $91,531 | $1,960,496 |
| 24 | 280 | $95,208 | $3,513 | $91,695 | $1,868,801 |
| 24 | 281 | $95,208 | $3,348 | $91,860 | $1,776,941 |
| 24 | 282 | $95,208 | $3,184 | $92,024 | $1,684,917 |
| 24 | 283 | $95,208 | $3,019 | $92,189 | $1,592,728 |
| 24 | 284 | $95,208 | $2,854 | $92,354 | $1,500,374 |
| 24 | 285 | $95,208 | $2,688 | $92,520 | $1,407,854 |
| 24 | 286 | $95,208 | $2,522 | $92,685 | $1,315,169 |
| 24 | 287 | $95,208 | $2,356 | $92,851 | $1,222,317 |
| 24 | 288 | $95,208 | $2,190 | $93,018 | $1,129,299 |
| 25 | 289 | $95,208 | $2,023 | $93,185 | $1,036,115 |
| 25 | 290 | $95,208 | $1,856 | $93,351 | $942,763 |
| 25 | 291 | $95,208 | $1,689 | $93,519 | $849,245 |
| 25 | 292 | $95,208 | $1,522 | $93,686 | $755,558 |
| 25 | 293 | $95,208 | $1,354 | $93,854 | $661,704 |
| 25 | 294 | $95,208 | $1,186 | $94,022 | $567,682 |
| 25 | 295 | $95,208 | $1,017 | $94,191 | $473,491 |
| 25 | 296 | $95,208 | $848 | $94,359 | $379,132 |
| 25 | 297 | $95,208 | $679 | $94,529 | $284,603 |
| 25 | 298 | $95,208 | $510 | $94,698 | $189,905 |
| 25 | 299 | $95,208 | $340 | $94,868 | $95,038 |
| 25 | 300 | $95,208 | $170 | $95,038 | $0 |
